TOPO: 

 SOCIRCE : 



BIRNEY DAY 

 TONGUE 



SCHOOL 



R43E 



SE.NU.NU 



28-Fe&-90 



SYSTEM VARIABLES 



Raquira power line conit. 



Total coniuaptiva uia 



Net imgitioo requirevent 



Total acres irrigated 



Ac- ft of water needed 



Total flow 



Eguioeent costs 



Flood costs 



Total pipe cost 



Total ditch cost 



LaCx>r cost 



TR-21 weather station 



I IRRIGATION COSTS TABLE | 



I I ECON FINAN. 



I — - I I I I I I I I- I 



ITEM COST/ # OF UNITS T. COST X 0»N Ot« LIFE ANN-COST ANN-COST 

 UNIT ITEMS SI TOTAL TOTAL 

 I I I I I-- I I— I -I I-- 



Flood 10. OX 20 



Line 1.51 10 



Pivot $82,012 3. OX $2,460 20 $8,820 $15,807 



Other 1.5X 10 



Other unit 5. OX 10 



OH-FARH TOTALS 



Puap 



Engine 



Diversion 



Puap controls 



Pipe 



Oi tches 



Storage 



LAND CLEARING 



SYSTEM TOTALS 



Power dev. 



Engineering 

 Contingency 



TOTAL 



$2,000 

 $18,387 



$100 

 $12,500 



TOTAL ANNUAL COSTS 



$12,916 $25,781 



FINANCIAL 



I I 



TOTAL 



/AC 



LABOR 



ENERGY 



EQUIPMENT 



$730 $3.72 $1.51 



$5,632 $28.66 $11 68 



$12,916 $65.73 $26.80 



TOTAL annual costs $19,277 $98.10 $39.99 



Feasibility rating (chance that revenues exceed costs) 

 NCR-23 100 percentile N. Cheyenne Res. 



/AC-FT 



$25,781 $131.20 $53.49 

 $32,143 $163.58 $66.69 



96 



